Nifty
Sensex
:
:
18130.40
60812.56
-47.70 (-0.26%)
-110.94 (-0.18%)

Aluminium & Aluminium Products

Rating :
73/99

BSE: 532234 | NSE: NATIONALUM

108.65
21-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  110.40
  •  113.25
  •  103.45
  •  109.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  42042694
  •  45462.22
  •  127.95
  •  29.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 19,982.55
  • 12.26
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 18,278.88
  • 3.22%
  • 1.81

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.28%
  • 2.06%
  • 16.86%
  • FII
  • DII
  • Others
  • 15.22%
  • 10.01%
  • 4.57%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.08
  • 3.49
  • -8.00

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.75
  • 7.07
  • -12.05

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.34
  • 14.22
  • -9.14

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.80
  • 19.24
  • 11.83

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.82
  • 1.06
  • 0.92

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.98
  • 5.51
  • 4.60

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
2,474.55
1,380.63
79.23%
2,821.48
1,935.86
45.75%
2,378.79
2,088.35
13.91%
2,374.89
2,363.55
0.48%
Expenses
1,893.77
1,251.56
51.31%
1,877.47
1,727.49
8.68%
1,944.92
2,054.01
-5.31%
2,099.02
2,331.39
-9.97%
EBITDA
580.78
129.07
349.97%
944.01
208.37
353.05%
433.87
34.34
1,163.45%
275.87
32.16
757.80%
EBIDTM
23.47%
9.35%
33.46%
10.76%
18.24%
1.64%
11.62%
1.36%
Other Income
31.74
33.29
-4.66%
52.99
106.41
-50.20%
36.16
48.22
-25.01%
24.16
56.56
-57.28%
Interest
1.77
1.79
-1.12%
1.71
0.82
108.54%
1.74
1.65
5.45%
1.84
1.64
12.20%
Depreciation
149.14
135.90
9.74%
157.07
135.05
16.31%
169.66
134.13
26.49%
143.19
134.25
6.66%
PBT
461.61
24.67
1,771.14%
838.22
178.91
368.51%
298.63
-53.22
-
155.00
-47.17
-
Tax
113.88
8.04
1,316.42%
-97.42
76.15
-
58.82
-19.26
-
47.55
-18.82
-
PAT
347.73
16.63
1,990.98%
935.64
102.76
810.51%
239.81
-33.96
-
107.45
-28.35
-
PATM
14.05%
1.20%
33.16%
5.31%
10.08%
-1.63%
4.52%
-1.20%
EPS
1.89
0.09
2,000.00%
5.09
0.54
842.59%
1.28
-0.18
-
0.57
-0.15
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
10,049.71
8,955.79
8,471.84
11,499.32
9,509.45
7,543.04
6,816.96
7,382.81
Net Sales Growth
29.37%
5.71%
-26.33%
20.93%
26.07%
10.65%
-7.66%
 
Cost Of Goods Sold
1,516.08
1,309.67
1,337.25
1,914.60
1,512.74
1,085.20
1,095.42
1,034.49
Gross Profit
8,533.63
7,646.12
7,134.59
9,584.72
7,996.71
6,457.84
5,721.54
6,348.32
GP Margin
84.91%
85.38%
84.22%
83.35%
84.09%
85.61%
83.93%
85.99%
Total Expenditure
7,815.18
7,436.68
7,983.96
8,612.46
8,114.99
6,463.39
5,857.50
5,510.40
Power & Fuel Cost
-
2,256.87
2,596.34
2,549.98
2,373.93
2,057.38
1,752.42
1,704.87
% Of Sales
-
25.20%
30.65%
22.18%
24.96%
27.28%
25.71%
23.09%
Employee Cost
-
1,930.24
1,994.07
2,072.28
2,261.20
1,537.44
1,398.33
1,377.91
% Of Sales
-
21.55%
23.54%
18.02%
23.78%
20.38%
20.51%
18.66%
Manufacturing Exp.
-
806.46
829.47
850.24
772.84
679.45
683.80
751.85
% Of Sales
-
9.00%
9.79%
7.39%
8.13%
9.01%
10.03%
10.18%
General & Admin Exp.
-
669.58
706.10
660.20
644.80
417.14
337.98
324.47
% Of Sales
-
7.48%
8.33%
5.74%
6.78%
5.53%
4.96%
4.39%
Selling & Distn. Exp.
-
307.38
267.03
289.47
294.58
293.96
279.64
221.57
% Of Sales
-
3.43%
3.15%
2.52%
3.10%
3.90%
4.10%
3.00%
Miscellaneous Exp.
-
156.48
253.70
275.69
254.90
392.82
309.91
95.24
% Of Sales
-
1.75%
2.99%
2.40%
2.68%
5.21%
4.55%
1.29%
EBITDA
2,234.53
1,519.11
487.88
2,886.86
1,394.46
1,079.65
959.46
1,872.41
EBITDA Margin
22.23%
16.96%
5.76%
25.10%
14.66%
14.31%
14.07%
25.36%
Other Income
145.05
410.31
273.93
331.54
302.64
408.27
605.13
673.07
Interest
7.06
7.08
5.74
2.38
1.95
2.69
3.27
166.75
Depreciation
619.06
605.82
529.83
476.10
480.40
480.36
426.12
413.66
PBT
1,753.46
1,316.52
226.24
2,739.92
1,214.75
1,004.87
1,135.20
1,965.07
Tax
122.83
16.99
88.01
1,007.52
696.42
296.19
401.54
791.59
Tax Rate
7.01%
1.29%
38.90%
36.77%
34.16%
30.70%
33.78%
37.45%
PAT
1,630.63
1,299.53
138.23
1,732.40
1,342.41
668.53
787.11
1,321.90
PAT before Minority Interest
1,630.63
1,299.53
138.23
1,732.40
1,342.41
668.53
787.11
1,321.90
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
16.23%
14.51%
1.63%
15.07%
14.12%
8.86%
11.55%
17.91%
PAT Growth
2,756.74%
840.12%
-92.02%
29.05%
100.80%
-15.07%
-40.46%
 
EPS
8.88
7.08
0.75
9.43
7.31
3.64
4.29
7.20

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
10,679.01
9,986.50
10,484.94
10,503.95
10,205.15
13,194.92
12,797.42
Share Capital
918.32
932.81
932.81
966.46
966.46
1,288.62
1,288.62
Total Reserves
9,760.69
9,053.69
9,552.13
9,537.49
9,238.69
11,906.30
11,508.80
Non-Current Liabilities
1,980.08
1,841.53
1,757.33
1,668.06
1,643.93
1,533.49
1,413.33
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
633.34
628.80
530.93
436.09
328.11
301.12
242.76
Current Liabilities
2,049.80
2,720.02
2,905.12
2,440.93
2,651.93
1,981.95
1,967.05
Trade Payables
939.54
772.93
1,285.77
961.74
844.46
639.56
440.18
Other Current Liabilities
904.69
1,756.34
1,387.05
1,058.32
1,639.31
1,255.24
1,340.65
Short Term Borrowings
46.11
12.31
66.79
44.99
51.09
0.00
0.00
Short Term Provisions
159.46
178.44
165.51
375.88
117.07
87.15
186.22
Total Liabilities
14,708.89
14,548.05
15,147.39
14,612.94
14,501.01
16,710.36
16,177.80
Net Block
7,660.46
7,484.77
7,285.78
7,139.46
7,144.43
6,595.68
6,645.42
Gross Block
10,550.51
9,816.01
9,115.42
8,502.17
8,048.87
7,021.02
15,284.70
Accumulated Depreciation
2,890.05
2,331.24
1,829.64
1,362.71
904.44
425.34
8,639.28
Non Current Assets
10,402.56
9,990.25
9,546.69
9,103.46
8,845.22
9,366.71
8,464.76
Capital Work in Progress
1,575.45
1,426.70
882.71
915.22
566.00
687.70
550.01
Non Current Investment
311.56
275.68
176.21
116.75
38.91
944.53
0.03
Long Term Loans & Adv.
838.46
784.81
804.98
770.20
1,063.76
1,097.45
1,221.85
Other Non Current Assets
16.63
18.29
397.01
161.83
32.12
41.35
47.45
Current Assets
4,306.33
4,557.80
5,600.70
5,509.48
5,655.79
7,343.65
7,713.04
Current Investments
248.38
55.01
80.81
592.96
1,221.13
66.00
950.00
Inventories
1,476.32
1,696.90
1,210.01
1,194.08
1,155.93
1,055.01
1,165.56
Sundry Debtors
147.39
140.09
240.52
258.13
184.25
235.21
120.82
Cash & Bank
1,749.78
1,980.53
3,496.35
2,768.95
2,287.23
5,103.15
4,628.79
Other Current Assets
684.46
176.34
163.66
141.65
807.25
884.28
847.87
Short Term Loans & Adv.
508.10
508.93
409.35
553.71
656.88
640.05
291.66
Net Current Assets
2,256.53
1,837.78
2,695.58
3,068.55
3,003.86
5,361.70
5,745.99
Total Assets
14,708.89
14,548.05
15,147.39
14,612.94
14,501.01
16,710.36
16,177.80

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
2,198.98
-348.56
2,408.85
1,590.33
1,435.94
880.81
PBT
1,316.40
224.24
2,741.21
2,038.61
963.91
1,188.70
Adjustment
557.34
319.31
295.01
280.65
197.32
-50.18
Changes in Working Capital
422.76
-791.65
393.52
-246.44
493.14
102.07
Cash after chg. in Working capital
2,296.50
-248.10
3,429.74
2,072.82
1,654.37
1,240.59
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-97.52
-100.46
-1,020.89
-482.49
-218.43
-359.78
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-1,403.70
872.72
-531.85
-490.16
1,550.34
313.96
Net Fixed Assets
-883.25
-1,244.58
-580.74
-802.52
-906.15
Net Investments
-229.37
-75.67
453.98
550.11
-250.32
Others
-291.08
2,192.97
-405.09
-237.75
2,706.81
Cash from Financing Activity
-600.23
-677.29
-1,730.75
-1,099.65
-3,615.87
-544.03
Net Cash Inflow / Outflow
195.05
-153.13
146.25
0.52
-629.59
650.74
Opening Cash & Equivalents
18.47
171.60
25.35
24.83
654.42
3.68
Closing Cash & Equivalent
213.52
18.47
171.60
25.35
24.83
654.42

Financial Ratios

Standalone /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
58.14
53.53
56.20
54.34
52.80
51.20
49.66
ROA
8.88%
0.93%
11.64%
9.22%
4.28%
4.79%
8.17%
ROE
12.58%
1.35%
16.51%
12.96%
5.71%
6.06%
10.33%
ROCE
12.77%
2.26%
25.99%
19.62%
8.25%
9.17%
17.82%
Fixed Asset Turnover
0.88
0.90
1.31
1.16
1.07
0.65
0.52
Receivable days
5.86
8.20
7.91
8.39
9.51
8.94
5.59
Inventory Days
64.66
62.62
38.15
44.59
50.12
55.75
53.91
Payable days
43.37
47.66
50.05
43.33
43.61
35.00
29.18
Cash Conversion Cycle
27.15
23.16
-3.98
9.65
16.02
29.69
30.32
Total Debt/Equity
0.00
0.00
0.01
0.00
0.01
0.00
0.00
Interest Cover
186.95
40.41
1152.23
1046.55
359.63
364.50
13.67

News Update:


  • NALCO empowering MSEs by providing NALCO NAMASYA mobile app
    7th Sep 2021, 14:30 PM

    The NAMASYA App provides a platform to highlight the Company's efforts towards the development of MSEs

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.